BNBCalc Short Term Rental Investment Analysis 1301 Crossing Pl, Austin, TX, 78741

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$31,988

Profit (Cash Flow)

-$2,715

Cap Rate

5.7%

Annual Revenue

$31,988

AirDNA projects $170/night at 56% occupancy ($34,771). Airbtics projects $151/night at 58% occupancy ($31,988). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $151 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$21,079	$34,740	$41,266	$66,412
Occupancy	50%	60%	63%	73%
Nightly Rate	$108	$150	$167	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
few min to DT~free parking ~Self check-in~pool	$26,911	$112	61%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (87)
Modern Getaway w/ Pool & Gym-Pet Friendly!	$40,260	$200	55%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (43)
Modern Getaway Sleeps 8 \|Pool & Gym \| Pet Friendly	$38,005	$236	44%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (38)
comfy& stylish~2bed 2Bath~8 min to DT~ great pool	$21,697	$101	53%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (14)
Central Location Sleeps 8\| Pool Access	$48,780	$238	56%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (66)
Charming Home w/ Pool Sleeps 8 \| EV Charging	$33,936	$244	38%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (38)
Cozy Apt w/ Resort Style Pool & Gym Sleeps 8	$39,048	$227	47%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Family-friendly Home Sleeps 8\| Pool & Gym Access	$51,606	$235	60%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Charming Little Getaway Sleeps 8 \| Near DT \| Pool	$42,273	$231	50%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Modern Austin Home \| Fast Wi-Fi\| Pool, Sleeps 8	$27,684	$182	39%	2	2	2	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (36)
2 Bed 2 Bath Boho Apt 8 mins from Downtown Austin!	$35,767	$142	63%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (41)
Upscale 2-BR King Apt \| Mins from Downtown Austin!	$21,600	$90	60%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
Poolside 2BR 2BA Escape \| Pet-Friendly, Sleeps 8	$59,453	$262	62%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
Classy 2-BR King-Suite \| 5 min from D-Town Austin	$22,662	$94	61%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.6 (21)
Upscale 2B2B Austin Apt 8 minutes from Downtown!	$40,914	$150	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (32)
2B2B Chic Apt in Austin 8 mins from Downtown!	$21,316	$66	73%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.6 (49)
Spacious Riverside Home W Garage 5 min to DT	$36,572	$159	60%	2	2.5	1	$127	❌	❌	✅	Y / Y	⭐️ 5 (90)
Modern 2 bed 2 bath 8 mins from DT ATX! 5 beds	$33,706	$154	53%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.6 (50)
Deluxe 2-BR King Apt-Suite \| Near Downtown-Austin	$23,261	$93	62%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.6 (25)
Cozy suit~7 mine to DT~2b-2b~pool	$17,124	$96	45%	2	2	2	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Ideal 2BR King Suite w Gym&Pool close to Downtown	$59,531	$194	82%	2	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
2 Bedroom 2 Bath Apt 8 mins from Downtown Austin!	$39,451	$155	66%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.7 (37)
Stylish 2 Bed 2 Bath Apt in Austin 8 mins from DT!	$31,189	$145	50%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.7 (28)
Cozy suite~8 min to DT~big pool~2bed 2bath	$25,965	$109	63%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Alluring 2 Bed 2 Bath Apt in Austin near Downtown!	$29,411	$146	50%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4 (25)
2 Bed 2 Bath Chic Apt just 8 mins to Downtown!	$20,236	$63	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.8 (64)
Peaceful Getaway 2BR 2BA Sleeps 8 \| Pool, Gym	$30,356	$143	58%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (42)
Art-Filled East Side Home with Big Backyard Oasis	$44,771	$151	80%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (45)
Serene, clean, all the amenities	$33,335	$151	55%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (18)
Stylish 2B/2BA sleeps 10 in ATX 5 mins to Downtown	$38,688	$154	62%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (17)
Charming, Quiet, Stylish Home 7 min to Downtown	$38,376	$159	62%	2	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (22)
Upscale 2 Bed 2 Bath Apt in ATX near DT!	$30,496	$132	54%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (52)
6 min to DT~pool~free parking~2king bed & 2bath	$21,300	$118	44%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Comfy 2BR King Suite w Gym&Pool close to DT	$45,937	$163	77%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (14)
Spacious 2BR King Suite w Gym&Pool close to DT	$40,344	$151	73%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Cozy Chic 2BR King Suite w Gym&Pool close to DT	$41,248	$161	70%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Few min to DT~2bed 2Bath~five star location~pool	$12,121	$92	36%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Charming Riverside Townhome	$28,552	$107	70%	2	3	1	$165	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Chic 2 Bed 2 Bath Apt 8 mins from Downtown Austin!	$34,895	$140	63%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.9 (27)
Stylish & bright~5 star Location~selfcheck in~Pool	$15,646	$95	45%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (88)

Return Metrics

-4.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,714	-$5,429	-$8,143	-$10,858	-$13,572	-$27,145	-$81,437
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$57,241	$64,859	$72,869	$81,289	$90,136	$141,461	$525,377

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.24%

Cap Rate

5.65%

Return on Investment

11.31%

1301 Crossing Pl Austin, Texas, 78741

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Austin

Guide

Zoning

Market

Guide

Laws

Market Data

-3

Airbnb Investor Score

-$2,714

Annual Profit

5.7%

Cap Rate

-4.2%

Cash on Cash

$31,988

Annual Revenue

BNBCalc predicts this property will get $151 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$33,610

Avg annual revenue

58%

Avg occupancy rate

$151

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$45k

$60k

-$2,715

Profit

Revenue

$31,988

Operating Expenses

$17,838

Operating Income

$14,150

Mortgage & Taxes

$16,864

Profit (Cash Flow)

-$2,715

$64,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$6,500

Closing Costs

$7,500

Total

$64,000

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.24%

Cap Rate

5.65%

Return on Investment

11.31%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$28,379

Your adjusted annual income

$150,000 - $28,379 = $121,621

Taxes on $121,621 (30%)

$36,486

Your old tax bill

$45,000

Your new tax bill

$36,486

Estimated tax savings

$8,514

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2002

Size:

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 3

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Baty Elementary School with 3/10 star rating
Middle School: John P Ojeda J High School with 2/10 star rating